DDM Analysis: PRSK.TA

Valuation Snapshot

Stable Growth	$44.72 - $65.19	$54.62
Multi-Stage	$96.84 - $106.78	$101.71
Blended Fair Value	$78.17
Current Price	$133.30
Upside	-41.36%
Decision	Don't Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2024	2023	2022	2021	2020	2019	2018	2017	2016	2015
DPS	-7.57%	22.34%	1.89	0.75	2.25	2.72	3.42	2.80	0.85	2.09	0.09	0.25
YoY Growth	-	-	151.89%	-66.63%	-17.48%	-20.33%	22.08%	227.78%	-59.09%	2,100.00%	-62.26%	0.00%
Dividend Yield	-	-	2.19%	0.79%	2.90%	1.79%	3.38%	5.10%	2.69%	7.55%	0.38%	2.12%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	128.16
(-) Cash Dividends Paid (M)	24.00
(=) Cash Retained (M)	104.16

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	25.63	16.02	9.61
Cash Retained (M)	104.16	104.16	104.16
(-) Cash Required (M)	-25.63	-16.02	-9.61
(=) Excess Retained (M)	78.53	88.14	94.55
(/) Shares Outstanding (M)	21.09	21.09	21.09
(=) Excess Retained per Share	3.72	4.18	4.48
LTM Dividend per Share	1.14	1.14	1.14
(+) Excess Retained per Share	3.72	4.18	4.48
(=) Adjusted Dividend	4.86	5.32	5.62
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-3.37%	-2.37%	-1.37%
Fair Value	$44.72	$54.62	$65.19
Upside / Downside	-66.45%	-59.03%	-51.10%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	128.16	125.12	122.15	119.26	116.43	113.66	117.07
Payout Ratio	18.73%	32.98%	47.24%	61.49%	75.75%	90.00%	92.50%
Projected Dividends (M)	24.00	41.27	57.70	73.33	88.19	102.30	108.29

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	7.13%	7.13%	7.13%
Growth Rate	-3.37%	-2.37%	-1.37%
Year 1 PV (M)	38.12	38.52	38.91
Year 2 PV (M)	49.25	50.27	51.31
Year 3 PV (M)	57.83	59.64	61.49
Year 4 PV (M)	64.25	66.95	69.73
Year 5 PV (M)	68.85	72.49	76.28
PV of Terminal Value (M)	1,764.07	1,857.26	1,954.35
Equity Value (M)	2,042.36	2,145.13	2,252.07
Shares Outstanding (M)	21.09	21.09	21.09
Fair Value	$96.84	$101.71	$106.78
Upside / Downside	-27.35%	-23.70%	-19.89%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 15 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
0R28.L	Newmont Corporation	2.49%	$1.01	15.53%
ETR	Entergy Corporation	2.49%	$2.34	57.35%
NKE	NIKE, Inc.	2.49%	$1.58	80.59%
OTTR	Otter Tail Corporation	2.49%	$2.03	30.69%
FHN	First Horizon Corporation	2.48%	$0.60	34.42%
PWP	Perella Weinberg Partners	2.48%	$0.44	69.65%
SCS	Steelcase Inc.	2.48%	$0.40	50.05%
PBI	Pitney Bowes Inc.	2.46%	$0.25	61.37%
RBCAA	Republic Bancorp, Inc.	2.45%	$1.67	25.85%
SRCE	1st Source Corporation	2.45%	$1.53	25.20%
TRMK	Trustmark Corporation	2.45%	$0.96	26.11%
VOYA	Voya Financial, Inc.	2.45%	$1.86	29.46%
AWK	American Water Works Company, Inc.	2.44%	$3.18	55.85%
LSTR	Landstar System, Inc.	2.44%	$3.58	90.21%
NGL	NGL Energy Partners LP	2.44%	$0.24	24.52%
TCFC	The Community Financial Corporation	2.44%	$0.66	12.72%
CADE	Cadence Bank	2.43%	$1.05	37.49%
JNJ	Johnson & Johnson	2.43%	$5.04	48.70%
MBCN	Middlefield Banc Corp.	2.43%	$0.83	42.36%
0L7G.L	Snap-on Incorporated	2.42%	$8.43	44.15%
ITW	Illinois Tool Works Inc.	2.42%	$6.04	58.20%
MOFG	MidWestOne Financial Group, Inc.	2.40%	$0.92	32.44%
FFIN	First Financial Bankshares, Inc.	2.39%	$0.72	42.45%
ADP	Automatic Data Processing, Inc.	2.38%	$6.03	59.30%
CAL	Caleres, Inc.	2.38%	$0.29	46.21%
ABM	ABM Industries Incorporated	2.37%	$1.01	54.79%
FUNC	First United Corporation	2.36%	$0.88	22.87%
HON	Honeywell International Inc.	2.36%	$4.63	48.21%
RILYK	B. Riley Financial, Inc. 5.50% Senior Notes Due 2026	2.36%	$0.58	56.91%
CDW	CDW Corporation	2.35%	$3.14	39.31%
CHMG	Chemung Financial Corporation	2.35%	$1.28	46.47%
LZB	La-Z-Boy Incorporated	2.35%	$0.88	40.20%
PKG	Packaging Corporation of America	2.35%	$4.97	50.31%
UNP	Union Pacific Corporation	2.35%	$5.44	45.77%
0K91.L	Northern Trust Corporation	2.34%	$3.20	35.68%
MCD	McDonald's Corporation	2.33%	$7.07	60.14%
MGEE	MGE Energy, Inc.	2.32%	$1.82	49.49%
MZTI	The Marzetti Company	2.32%	$3.82	61.80%
UNM	Unum Group	2.32%	$1.79	33.52%
RILYM	B. Riley Financial, Inc. - 6.37	2.31%	$0.58	56.91%
RILYO	B. Riley Financial, Inc. - 6.75	2.31%	$0.58	56.91%
HONIV	Honeywell International Inc. Common Stock Ex Distribution When Issued	2.30%	$4.63	48.21%
PGR	The Progressive Corporation	2.30%	$4.88	26.80%
WNEB	Western New England Bancorp, Inc.	2.30%	$0.28	43.00%
0R23.L	Halliburton Company	2.29%	$0.68	44.61%
ADS	Bread Financial Holdings, Inc.	2.29%	$1.30	21.08%
HLNE	Hamilton Lane Incorporated	2.29%	$3.13	74.09%
BSVN	Bank7 Corp.	2.28%	$0.94	20.81%
MCBC	Macatawa Bank Corporation	2.28%	$0.34	28.37%
BRKL	Brookline Bancorp, Inc.	2.27%	$0.54	61.06%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

Prashkovsky Investments and Construction Ltd. (PRSK.TA)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener